Net Income
1.90M -0.38M -0.43M -8.83M -15.75M 2.80M -14.98M
Depreciation and Depletion Dep. & Depletion
17.20M 17.48M
Share-based Compensation Stock Comp.
3.93M 6.50M 4.00M 3.40M
Deferred Taxes
-0.23M -0.40M 0.07M -1.83M
Asset Writedowns and Impairment Writedown
0.12M 5.01M
Cash from Operations Cash from Ops.
19.62M -1.21M -16.93M 69.41M
Amortizatization of Intangibles Amort. of Intangibles
0.50M 1.30M
Depreciation & Amortization (CF) Dep. & Amort.
4.32M -4.32M 4.98M 5.14M -6.37M 8.10M
Change in Receivables Change Receivables
-0.22M 0.76M 10.97M 6.59M
Change in Account Payables Change Payables
0.53M -1.77M 4.11M 2.64M
Change in Accured Expenses Change Accured Exp.
3.47M -0.78M -8.37M 14.38M
Change in Taxes Change Taxes
0.61M 0.03M 284.00 -0.76M
Other Working Capital Changes Other WC Changes
30.00M 0.29M -3.96M 71.75M
Capital Expenditures Capex
-1.92M 2.79M 6.06M 15.53M 121.91M
Sales of Property, Plant and Equipment PP&E (Sale)
0.13M
Cash from Investing Activities Cash from Investing
-2.79M -72.84M -14.51M -121.78M
Other financing activities Other financing
2.52M 62.74M 14.69M
Cash from Financing Activities Cash from Financing
2.52M 62.74M 181.35M -0.31M
Exchange Rate Effect FX Effect
0.17M 0.75M
Change in Cash
19.35M -11.31M 149.92M -52.68M
Free Cash Flow FCF
1.92M 16.83M -7.27M -32.46M -52.50M
Net Cash Flow NCF
19.35M -11.31M 149.92M -52.68M